[AYER] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -77.26%
YoY- -33.41%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,099 7,685 7,214 6,719 28,499 19,505 24,423 -87.37%
PBT 1,034 4,587 7,729 4,192 10,996 5,477 9,377 -77.03%
Tax 606 -1,532 -3,420 -2,117 -1,872 -1,464 -2,451 -
NP 1,640 3,055 4,309 2,075 9,124 4,013 6,926 -61.75%
-
NP to SH 1,640 3,055 4,309 2,075 9,124 4,013 6,926 -61.75%
-
Tax Rate -58.61% 33.40% 44.25% 50.50% 17.02% 26.73% 26.14% -
Total Cost -541 4,630 2,905 4,644 19,375 15,492 17,497 -
-
Net Worth 424,602 423,057 418,930 423,989 417,653 408,786 404,328 3.31%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,488 - - - 8,981 - - -
Div Payout % 456.62% - - - 98.44% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 424,602 423,057 418,930 423,989 417,653 408,786 404,328 3.31%
NOSH 74,885 74,877 74,809 74,909 74,848 74,869 74,875 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 149.23% 39.75% 59.73% 30.88% 32.02% 20.57% 28.36% -
ROE 0.39% 0.72% 1.03% 0.49% 2.18% 0.98% 1.71% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.47 10.26 9.64 8.97 38.08 26.05 32.62 -87.36%
EPS 2.19 4.08 5.76 2.77 12.19 5.36 9.25 -61.76%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 5.67 5.65 5.60 5.66 5.58 5.46 5.40 3.30%
Adjusted Per Share Value based on latest NOSH - 74,909
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.47 10.27 9.64 8.98 38.07 26.06 32.63 -87.36%
EPS 2.19 4.08 5.76 2.77 12.19 5.36 9.25 -61.76%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 5.6725 5.6518 5.5967 5.6643 5.5796 5.4612 5.4016 3.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.41 4.50 4.38 3.70 3.42 3.10 3.05 -
P/RPS 300.50 43.84 45.42 41.25 8.98 11.90 9.35 912.99%
P/EPS 201.37 110.29 76.04 133.57 28.06 57.84 32.97 234.49%
EY 0.50 0.91 1.32 0.75 3.56 1.73 3.03 -69.94%
DY 2.27 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.78 0.80 0.78 0.65 0.61 0.57 0.56 24.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 4.85 4.80 4.56 3.94 3.70 3.26 3.10 -
P/RPS 330.48 46.77 47.29 43.93 9.72 12.51 9.50 967.95%
P/EPS 221.46 117.65 79.17 142.24 30.35 60.82 33.51 252.57%
EY 0.45 0.85 1.26 0.70 3.29 1.64 2.98 -71.67%
DY 2.06 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.86 0.85 0.81 0.70 0.66 0.60 0.57 31.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment